[HUNZPTY] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[HUNZPTY] HUNZA PROPERTIES BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -32.04%
YoY- -31.64%
Quarter Report
Latest QR
Upcoming QR
HUNZPTY's Result
HUNZPTY's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 182,836 212,012 132,850 135,998 128,612 125,244 112,106 38.43%
PBT 43,356 56,172 68,306 25,893 33,568 18,652 176,897 -60.73%
Tax -10,260 -13,540 -21,198 -7,913 -11,028 -8,292 -3,389 108.85%
NP 33,096 42,632 47,108 17,980 22,540 10,360 173,508 -66.76%
-
NP to SH 23,000 30,512 40,050 12,017 17,684 5,752 166,034 -73.13%
-
Tax Rate 23.66% 24.10% 31.03% 30.56% 32.85% 44.46% 1.92% -
Total Cost 149,740 169,380 85,742 118,018 106,072 114,884 -61,402 -
-
Net Worth 786,132 785,502 733,092 687,611 647,684 711,227 696,265 8.40%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - 43,528 10,153 -
Div Payout % - - - - - 756.76% 6.12% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 786,132 785,502 733,092 687,611 647,684 711,227 696,265 8.40%
NOSH 224,609 227,023 216,251 211,572 200,521 194,324 181,319 15.29%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 18.10% 20.11% 35.46% 13.22% 17.53% 8.27% 154.77% -
ROE 2.93% 3.88% 5.46% 1.75% 2.73% 0.81% 23.85% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 81.40 93.39 61.43 64.28 64.14 64.45 61.83 20.06%
EPS 10.24 13.44 18.52 5.68 8.82 2.96 91.57 -76.69%
DPS 0.00 0.00 0.00 0.00 0.00 22.40 5.60 -
NAPS 3.50 3.46 3.39 3.25 3.23 3.66 3.84 -5.97%
Adjusted Per Share Value based on latest NOSH - 242,857
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 81.19 94.14 58.99 60.39 57.11 55.61 49.78 38.43%
EPS 10.21 13.55 17.78 5.34 7.85 2.55 73.73 -73.13%
DPS 0.00 0.00 0.00 0.00 0.00 19.33 4.51 -
NAPS 3.4908 3.488 3.2553 3.0533 2.876 3.1582 3.0917 8.40%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.87 1.95 1.95 1.93 2.10 2.27 2.07 -
P/RPS 2.30 2.09 3.17 3.00 3.27 3.52 3.35 -22.12%
P/EPS 18.26 14.51 10.53 33.98 23.81 76.69 2.26 301.12%
EY 5.48 6.89 9.50 2.94 4.20 1.30 44.24 -75.05%
DY 0.00 0.00 0.00 0.00 0.00 9.87 2.71 -
P/NAPS 0.53 0.56 0.58 0.59 0.65 0.62 0.54 -1.23%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 26/11/14 27/08/14 28/05/14 24/02/14 29/11/13 28/08/13 -
Price 1.86 1.92 1.97 1.95 2.00 2.31 2.01 -
P/RPS 2.28 2.06 3.21 3.03 3.12 3.58 3.25 -20.99%
P/EPS 18.16 14.29 10.64 34.33 22.68 78.04 2.20 306.87%
EY 5.51 7.00 9.40 2.91 4.41 1.28 45.56 -75.45%
DY 0.00 0.00 0.00 0.00 0.00 9.70 2.79 -
P/NAPS 0.53 0.55 0.58 0.60 0.62 0.63 0.52 1.27%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment